Financhill
Sell
40

IEX Quote, Financials, Valuation and Earnings

Last price:
$180.84
Seasonality move :
1.11%
Day range:
$179.42 - $183.30
52-week range:
$153.36 - $238.22
Dividend yield:
1.54%
P/E ratio:
28.67x
P/S ratio:
4.18x
P/B ratio:
3.50x
Volume:
834.2K
Avg. volume:
664.2K
1-year change:
-11.84%
Market cap:
$13.7B
Revenue:
$3.3B
EPS (TTM):
$6.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.4B $2.8B $3.2B $3.3B $3.3B
Revenue Growth (YoY) -5.73% 17.57% 15.09% 2.89% -0.16%
 
Cost of Revenues $1.3B $1.5B $1.8B $1.8B $1.8B
Gross Profit $1B $1.2B $1.4B $1.4B $1.4B
Gross Profit Margin 43.69% 44.29% 44.84% 44.2% 44.21%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $494.9M $578.2M $652.7M $703.5M $758.7M
Other Inc / (Exp) -$17.4M -$25.5M $15.9M $68.6M -$2.7M
Operating Expenses $494.9M $578.2M $652.7M $703.5M $758.7M
Operating Income $532.5M $646.3M $774.2M $743.4M $686.5M
 
Net Interest Expenses $44.8M $41M $40.7M $51.7M $44.5M
EBT. Incl. Unusual Items $470.3M $579.8M $749.4M $760.3M $639.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $92.5M $130.5M $162.7M $164.7M $134.7M
Net Income to Company $377.8M $449.3M $586.7M $595.6M $504.6M
 
Minority Interest in Earnings -- $100K $200K $500K $400K
Net Income to Common Excl Extra Items $377.8M $449.4M $586.9M $596.1M $505M
 
Basic EPS (Cont. Ops) $4.98 $5.91 $7.74 $7.87 $6.66
Diluted EPS (Cont. Ops) $4.94 $5.88 $7.71 $7.85 $6.64
Weighted Average Basic Share $75.7M $76M $75.7M $75.6M $75.7M
Weighted Average Diluted Share $76.4M $76.4M $76M $75.9M $75.9M
 
EBITDA $598.6M $723.8M $909.8M $964.1M $859.4M
EBIT $515.1M $620.8M $790.1M $812M $683.8M
 
Revenue (Reported) $2.4B $2.8B $3.2B $3.3B $3.3B
Operating Income (Reported) $532.5M $646.3M $774.2M $743.4M $686.5M
Operating Income (Adjusted) $515.1M $620.8M $790.1M $812M $683.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $652M $751.1M $845.4M $800.5M $814.3M
Revenue Growth (YoY) 9.68% 15.2% 12.56% -5.31% 1.72%
 
Cost of Revenues $359.4M $408.6M $462.9M $443.1M $445.4M
Gross Profit $292.6M $342.5M $382.5M $357.4M $368.9M
Gross Profit Margin 44.88% 45.6% 45.25% 44.65% 45.3%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $134.9M $154.3M $189.7M $195.1M $209.4M
Other Inc / (Exp) -$1.4M $1.7M $100K $1.6M -$18.9M
Operating Expenses $134.9M $154.3M $189.7M $195.1M $209.4M
Operating Income $157.7M $188.2M $192.8M $162.3M $159.5M
 
Net Interest Expenses $10.7M $9.5M $13.1M $9.4M $16.1M
EBT. Incl. Unusual Items $145.6M $180.4M $179.8M $154.5M $124.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.9M $40.5M $40M $33.2M $29.1M
Net Income to Company $112.7M $139.9M $139.8M $121.3M $95.4M
 
Minority Interest in Earnings -- $100K -- $100K $100K
Net Income to Common Excl Extra Items $112.7M $140M $139.8M $121.4M $95.5M
 
Basic EPS (Cont. Ops) $1.48 $1.84 $1.85 $1.60 $1.26
Diluted EPS (Cont. Ops) $1.48 $1.83 $1.84 $1.60 $1.26
Weighted Average Basic Share $75.9M $76.1M $75.6M $75.7M $75.7M
Weighted Average Diluted Share $76.3M $76.4M $75.9M $75.9M $75.8M
 
EBITDA $177.9M $217.4M $229.3M $204.7M $190.5M
EBIT $156.3M $189.9M $192.9M $163.9M $140.6M
 
Revenue (Reported) $652M $751.1M $845.4M $800.5M $814.3M
Operating Income (Reported) $157.7M $188.2M $192.8M $162.3M $159.5M
Operating Income (Adjusted) $156.3M $189.9M $192.9M $163.9M $140.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.4B $2.9B $3.3B $3.2B $3.3B
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4B $1.6B $1.8B $1.8B $1.8B
Gross Profit $1B $1.3B $1.5B $1.4B $1.5B
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $497.8M $597.6M $688.1M $708.9M $773M
Other Inc / (Exp) -$17.2M -$22.4M $14.3M $70.1M -$23.2M
Operating Expenses $497.8M $597.6M $688.1M $708.9M $773M
Operating Income $550.3M $676.8M $778.8M $712.9M $683.7M
 
Net Interest Expenses $44.6M $39.8M $44.3M $48M $51.2M
EBT. Incl. Unusual Items $488.4M $614.6M $748.8M $735M $609.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $99.9M $138.1M $162.2M $157.9M $130.6M
Net Income to Company $388.5M $476.5M $586.6M $577.1M $478.7M
 
Minority Interest in Earnings -- $200K $100K $600K $400K
Net Income to Common Excl Extra Items $388.5M $476.7M $586.7M $577.7M $479.1M
 
Basic EPS (Cont. Ops) $5.13 $6.26 $7.76 $7.62 $6.31
Diluted EPS (Cont. Ops) $5.10 $6.23 $7.72 $7.60 $6.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $618.1M $763.3M $921.7M $939.5M $845.2M
EBIT $533M $654.4M $793.1M $783M $660.5M
 
Revenue (Reported) $2.4B $2.9B $3.3B $3.2B $3.3B
Operating Income (Reported) $550.3M $676.8M $778.8M $712.9M $683.7M
Operating Income (Adjusted) $533M $654.4M $793.1M $783M $660.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $652M $751.1M $845.4M $800.5M $814.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $359.4M $408.6M $462.9M $443.1M $445.4M
Gross Profit $292.6M $342.5M $382.5M $357.4M $368.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $134.9M $154.3M $189.7M $195.1M $209.4M
Other Inc / (Exp) -$1.4M $1.7M $100K $1.6M -$18.9M
Operating Expenses $134.9M $154.3M $189.7M $195.1M $209.4M
Operating Income $157.7M $188.2M $192.8M $162.3M $159.5M
 
Net Interest Expenses $10.7M $9.5M $13.1M $9.4M $16.1M
EBT. Incl. Unusual Items $145.6M $180.4M $179.8M $154.5M $124.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $32.9M $40.5M $40M $33.2M $29.1M
Net Income to Company $112.7M $139.9M $139.8M $121.3M $95.4M
 
Minority Interest in Earnings -- $100K -- $100K $100K
Net Income to Common Excl Extra Items $112.7M $140M $139.8M $121.4M $95.5M
 
Basic EPS (Cont. Ops) $1.48 $1.84 $1.85 $1.60 $1.26
Diluted EPS (Cont. Ops) $1.48 $1.83 $1.84 $1.60 $1.26
Weighted Average Basic Share $75.9M $76.1M $75.6M $75.7M $75.7M
Weighted Average Diluted Share $76.3M $76.4M $75.9M $75.9M $75.8M
 
EBITDA $177.9M $217.4M $229.3M $204.7M $190.5M
EBIT $156.3M $189.9M $192.9M $163.9M $140.6M
 
Revenue (Reported) $652M $751.1M $845.4M $800.5M $814.3M
Operating Income (Reported) $157.7M $188.2M $192.8M $162.3M $159.5M
Operating Income (Adjusted) $156.3M $189.9M $192.9M $163.9M $140.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1B $855.4M $430.2M $534.3M $620.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $288.3M $354.9M $431.3M $419M $461M
Inventory $289.9M $370.4M $470.9M $420.8M $429.7M
Prepaid Expenses -- -- -- -- --
Other Current Assets $48.3M $95.8M $55.4M $63.4M $76.3M
Total Current Assets $1.7B $1.7B $1.4B $1.4B $1.6B
 
Property Plant And Equipment $298.3M $327.3M $382.1M $430.3M $460.4M
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $2.2B $2.6B $2.8B $3.3B
Other Intangibles $415.6M $597.3M $947.8M $1B $1.3B
Other Long-Term Assets $147.7M $146.9M $144.6M $138.5M $155.7M
Total Assets $4.4B $4.9B $5.5B $5.9B $6.7B
 
Accounts Payable $152M $178.8M $208.9M $179.7M $197.8M
Accrued Expenses $131.5M $146.8M $162.9M $158.7M $177.2M
Current Portion Of Long-Term Debt $100K -- -- $600K $100.7M
Current Portion Of Capital Lease Obligations $16.7M $17.6M $21.6M $22M $26.1M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $399M $480M $543.6M $500.3M $629.7M
 
Long-Term Debt $1B $1.2B $1.5B $1.3B $1.9B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.1B $2.5B $2.3B $3B
 
Common Stock $900K $900K $900K $900K $900K
Other Common Equity Adj -$13.5M -$69.6M -$126.2M -$45.8M -$130.9M
Common Equity $2.5B $2.8B $3B $3.5B $3.8B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $100K -- $300K -$200K -$600K
Total Equity $2.5B $2.8B $3B $3.5B $3.8B
 
Total Liabilities and Equity $4.4B $4.9B $5.5B $5.9B $6.7B
Cash and Short Terms $1B $855.4M $430.2M $534.3M $620.8M
Total Debt $1B $1.2B $1.5B $1.3B $2B
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $958.1M $733.2M $510.7M $616.3M $594.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $341.8M $411.2M $446.5M $429.1M $475.3M
Inventory $304.6M $428.5M $497.6M $426M $466.3M
Prepaid Expenses -- -- -- -- --
Other Current Assets $46.6M $108.4M $69.7M $74.3M $83.7M
Total Current Assets $1.7B $1.7B $1.5B $1.6B $1.6B
 
Property Plant And Equipment $302.8M $325.8M $510.5M $428.2M $459.6M
Long-Term Investments -- -- -- -- --
Goodwill $1.9B $2.2B $2.7B $2.8B $3.3B
Other Intangibles $441.6M $629.2M $933.5M $969.1M $1.3B
Other Long-Term Assets $136.5M $149.9M $31.6M $134.6M $153.8M
Total Assets $4.5B $5B $5.7B $5.9B $6.8B
 
Accounts Payable $171.4M $210.2M $216M $185.8M $208.3M
Accrued Expenses $132.5M $128.5M $143.7M $150.5M $166.6M
Current Portion Of Long-Term Debt $46K -- -- $700K $100.7M
Current Portion Of Capital Lease Obligations $16.5M $18.8M $21.9M $21.7M $26.6M
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $377.5M $468.3M $491.9M $460.6M $583.6M
 
Long-Term Debt $1B $1.2B $1.5B $1.3B $1.8B
Capital Leases -- -- -- -- --
Total Liabilities $1.9B $2.1B $2.4B $2.3B $2.9B
 
Common Stock $901K $900K $900K $900K $900K
Other Common Equity Adj -$60.6M -$88.5M -$89.2M -$110.2M -$77.2M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $89K -$100K $300K -$300K -$700K
Total Equity $2.6B $2.9B $3.2B $3.6B $3.9B
 
Total Liabilities and Equity $4.5B $5B $5.7B $5.9B $6.8B
Cash and Short Terms $958.1M $733.2M $510.7M $616.3M $594.1M
Total Debt $1B $1.2B $1.5B $1.3B $1.9B
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $377.8M $449.3M $586.7M $595.6M $504.6M
Depreciation & Amoritzation $83.5M $103M $119.7M $152.1M $175.6M
Stock-Based Compensation $14.8M $20.4M $21.6M $21.8M $25.8M
Change in Accounts Receivable $20.9M -$49.4M -$71.7M $20.5M -$16.9M
Change in Inventories $36.5M -$46.1M -$72.4M $66.2M $17.6M
Cash From Operations $569.3M $565.3M $557.4M $716.7M $668.1M
 
Capital Expenditures $51.6M $72.7M $68M $89.9M $65.1M
Cash Acquisitions -$123.1M -$577.4M -$896.2M -$193.2M -$939.4M
Cash From Investing -$172.6M -$698.1M -$917.2M -$283.8M -$1B
 
Dividends Paid (Ex Special Dividend) -$151.8M -$161.1M -$177.4M -$190.7M -$205.3M
Special Dividend Paid
Long-Term Debt Issued $649.1M $499.4M $410.4M $100M $776M
Long-Term Debt Repaid -$450.4M -$350.1M -$135M -$250M -$119.1M
Repurchase of Common Stock -$110.3M -- -$148.1M -$24.2M --
Other Financing Activities -$23.8M -$11.3M -$1.8M -$1.3M -$2.4M
Cash From Financing -$42.6M -$9.5M -$37.8M -$344.7M $465.9M
 
Beginning Cash (CF) $632.6M $1B $855.4M $430.2M $534.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $354.1M -$142.3M -$397.6M $88.2M $127.5M
Ending Cash (CF) $1B $855.4M $430.2M $534.3M $638.9M
 
Levered Free Cash Flow $517.7M $492.6M $489.4M $626.8M $603M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $112.7M $139.9M $139.8M $121.3M $95.4M
Depreciation & Amoritzation $21.6M $27.5M $36.4M $40.8M $49.9M
Stock-Based Compensation $6.2M $6.6M $12.8M $12.5M $13.6M
Change in Accounts Receivable -$46.3M -$49M -$700K -$12.2M -$12.3M
Change in Inventories -$7.5M -$50.2M -$23.3M -$9.5M -$34.9M
Cash From Operations $109.3M $79.7M $147.9M $156.6M $105.7M
 
Capital Expenditures $14.6M $16.1M $26.6M $20M $14.3M
Cash Acquisitions -$106.2M -$114.7M -- -- $4.2M
Cash From Investing -$119.5M -$124.4M -$29.2M -$20M -$10M
 
Dividends Paid (Ex Special Dividend) -$38.1M -$41.4M -$45.5M -$48.5M -$52.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$30.2M
Repurchase of Common Stock -- -$26.3M -- -- -$50.5M
Other Financing Activities -$5.5M -$5M -- -$200K -$200K
Cash From Financing -$40.4M -$71.3M -$45.2M -$41M -$133.3M
 
Beginning Cash (CF) $1B $855.4M $430.2M $534.3M $638.9M
Foreign Exchange Rate Adjustment -$17.2M -$6.2M $7M -$13.6M $10.9M
Additions / Reductions -$50.6M -$116M $73.5M $95.6M -$37.6M
Ending Cash (CF) $958.1M $733.2M $510.7M $616.3M $612.2M
 
Levered Free Cash Flow $94.7M $63.6M $121.3M $136.6M $91.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $388.5M $476.5M $586.6M $577.1M $478.7M
Depreciation & Amoritzation $85.1M $108.9M $128.6M $156.5M $184.7M
Stock-Based Compensation $14.3M $20.8M $27.8M $21.5M $26.9M
Change in Accounts Receivable -$1.2M -$52.1M -$23.4M $9M -$17M
Change in Inventories $52.7M -$88.8M -$45.5M $80M -$7.8M
Cash From Operations $593.8M $535.7M $625.6M $725.4M $617.2M
 
Capital Expenditures $53.4M $74.2M $78.5M $83.3M $59.4M
Cash Acquisitions -$108.5M -$585.9M -$781.5M -$193.2M -$935.2M
Cash From Investing -$158.4M -$703M -$822M -$274.6M -$996.5M
 
Dividends Paid (Ex Special Dividend) -$151.2M -$164.4M -$181.5M -$193.7M -$209.2M
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$250M -$149.3M
Repurchase of Common Stock -$1.4M -$26.3M -- -$24.2M -$50.5M
Other Financing Activities -$17.1M -$10.8M -- -$1.5M -$2.4M
Cash From Financing -$75.2M -$40.4M -$11.7M -$340.5M $373.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $360.3M -$207.7M -$208.1M $110.3M -$5.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $540.4M $461.5M $547.1M $642.1M $557.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $112.7M $139.9M $139.8M $121.3M $95.4M
Depreciation & Amoritzation $21.6M $27.5M $36.4M $40.8M $49.9M
Stock-Based Compensation $6.2M $6.6M $12.8M $12.5M $13.6M
Change in Accounts Receivable -$46.3M -$49M -$700K -$12.2M -$12.3M
Change in Inventories -$7.5M -$50.2M -$23.3M -$9.5M -$34.9M
Cash From Operations $109.3M $79.7M $147.9M $156.6M $105.7M
 
Capital Expenditures $14.6M $16.1M $26.6M $20M $14.3M
Cash Acquisitions -$106.2M -$114.7M -- -- $4.2M
Cash From Investing -$119.5M -$124.4M -$29.2M -$20M -$10M
 
Dividends Paid (Ex Special Dividend) -$38.1M -$41.4M -$45.5M -$48.5M -$52.4M
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- -$30.2M
Repurchase of Common Stock -- -$26.3M -- -- -$50.5M
Other Financing Activities -$5.5M -$5M -- -$200K -$200K
Cash From Financing -$40.4M -$71.3M -$45.2M -$41M -$133.3M
 
Beginning Cash (CF) $1B $855.4M $430.2M $534.3M $638.9M
Foreign Exchange Rate Adjustment -$17.2M -$6.2M $7M -$13.6M $10.9M
Additions / Reductions -$50.6M -$116M $73.5M $95.6M -$37.6M
Ending Cash (CF) $958.1M $733.2M $510.7M $616.3M $612.2M
 
Levered Free Cash Flow $94.7M $63.6M $121.3M $136.6M $91.4M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Where Will Salesforce Stock Be in 5 Years?
Where Will Salesforce Stock Be in 5 Years?

Salesforce (NYSE: CRM) just turned in a quarter that, on…

2 Ultra Safe Dividend Stocks to Buy Now
2 Ultra Safe Dividend Stocks to Buy Now

Historically, blue-chip dividend stocks have been good choices for periods…

Where Will Asana Stock Be in 5 Years?
Where Will Asana Stock Be in 5 Years?

Asana stock hasn’t given many investors on Wall Street any…

Stock Ideas

Buy
67
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 39x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Alerts

Sell
31
REGN alert for May 31

Regeneron Pharmaceuticals [REGN] is down 19.04% over the past day.

Buy
55
RGC alert for May 31

Regencell Bioscience Holdings [RGC] is up 16.13% over the past day.

Sell
42
AMBA alert for May 31

Ambarella [AMBA] is down 15.13% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock